BRAANDAHL AS

3043 DRAMMEN

Finances

Share Ownership

Return on Equity

17,81 %

Current Ratio

1,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 039 000	970 000	791 000	1 110 000
Net Income	44 000	74 000	56 000	49 000
Total Assets	533 000	486 000	157 000	537 000
Total Equity	247 000	173 000	139 000	122 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 039 000	970 000	791 000	1 110 000
Expenditure	983 000	875 000	720 000	1 048 000
Operating Profit	56 000	95 000	72 000	63 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	56 000	95 000	72 000	63 000
Tax	12 000	21 000	16 000	14 000
Net Income	44 000	74 000	56 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	533 000	486 000	157 000	537 000
Total Assets	533 000	486 000	157 000	537 000
Total Retained Equity	217 000	143 000	109 000	92 000
Total Equity	247 000	173 000	139 000	122 000
Total Long-Term Debt	0	0	0	100 000
Total Current Debt	286 000	313 000	18 000	314 000
Total Equity and Debt	533 000	486 000	157 000	537 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 039 000	970 000	791 000	1 110 000
Other Income	0	0	0	0
Revenue	1 039 000	970 000	791 000	1 110 000
Cost of Goods Sold	0	0	0	0
Salary Costs	798 000	747 000	513 000	741 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	983 000	875 000	720 000	1 048 000
Operating Profit	56 000	95 000	72 000	63 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	44 000	74 000	56 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	533 000	305 000	137 000	326 000
Total Current Assets	533 000	486 000	157 000	537 000
Total Assets	533 000	486 000	157 000	537 000
Total Equity	247 000	173 000	139 000	122 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	100 000
Creditors	0	0	0	0
Unpaid Taxes	109 000	94 000	2 000	118 000
Dividends	0	0	0	0
Other Current Debt	164 000	198 000	0	190 000
Total Current Debt	286 000	313 000	18 000	314 000
Total Equity and Debt	533 000	486 000	157 000	537 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,81 %	42,77 %	40,29 %	40,16 %
Debt-to-Equity Ratio	0	0	0	0,82
Operating Profit Margin	5,39 %	9,79 %	9,1 %	5,68 %
Current Ratio	1,86	1,55	8,72	1,71
Quick Ratio	1,86	1,55	8,72	1,71
Equity Ratio	0,46	0,36	0,89	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %